| Revenue | DKK -27K | +5% |
| EBITDA | DKK -27K | -5% |
| Net profit | DKK -38K | -25% |
| Total assets | DKK 185K | -61% |
| Equity | DKK 177K | -39% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 116 | 102 | 106 | 126 | 126 | 124 | 153 | 140 | 771 | -26 | -27 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 86 | 72 | 76 | 97 | 126 | 124 | 153 | 140 | 771 | -26 | -27 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -30 | -30 | -30 | -30 | -0 | -0 | -0 |
| EBIT | 86 | 72 | 76 | 97 | 96 | 94 | 123 | 110 | 771 | -26 | -27 |
| Net financials | -101 | -74 | -69 | -57 | -70 | -61 | -58 | -42 | -52 | -5 | -11 |
| Profit before tax | -15 | -2 | 7 | 39 | 26 | 33 | 66 | 68 | 719 | -30 | -38 |
| Tax | -4 | 0 | -0 | 8 | 6 | 7 | 15 | 15 | 129 | -0 | -0 |
| Net profit | -11 | -2 | 7 | 32 | 19 | 26 | 51 | 53 | 590 | -30 | -38 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 1.881 | 1.808 | 1.743 | 3.229 | 1.676 | 1.620 | 1.592 | 1.562 | 1.085 | 480 | 185 |
| Equity | — | — | 542 | 1.718 | 455 | 481 | 498 | 510 | 875 | 292 | 177 |
| Long-term debt | 2.392 | 2.290 | 2.190 | 2.088 | 2.005 | 1.895 | 1.797 | 909 | 178 | 0 | 0 |
| Short-term debt | 192 | 130 | 82 | 83 | 132 | 133 | 120 | 95 | 32 | 188 | 8 |
| Total debt | 2.583 | 2.419 | 2.273 | 1.511 | 1.221 | 2.027 | 1.918 | 1.004 | 210 | 188 | 8 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PS Management | Management | 1993 | — | — |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2000 | — | — | |
| Board of Directors | 1989 | — | — | |
| Board of Directors | 2000 | — | — |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 15.0% | 15.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2013 | |
| Individual | 25.0% | 25.0% | 2023 | |
| Individual | 15.0% | 15.0% | 2013 | |
| Individual | 15.0% | 15.0% | 2013 |
| Person | Role here | Other companies |
|---|---|---|
| Peder Sandberg | Management | 0 companies |
| Jørn Milo | Board of Directors | 0 companies |
| Kaj Hans Kristian Nielsen | Board of Directors | 0 companies |
| Per Albrecht Hansen | Board of Directors | 0 companies |
| Ole Knudsen | Board of Directors | 0 companies |